[OASIS] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[OASIS] OASIS HARVEST CORPORATION BERHAD
Announcement Date
31-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -99.83%
YoY- -99.84%
Quarter Report
Latest QR
Upcoming QR
OASIS's Result
OASIS's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 44,136 38,130 19,940 11,415 69,518 43,242 24,086 49.47%
PBT -4,519 -2,456 -483 206 5,085 1,932 268 -
Tax -103 -32 -5 -189 -2,193 -1,483 -630 -69.93%
NP -4,622 -2,488 -488 17 2,892 449 -362 442.07%
-
NP to SH -4,626 -2,475 -494 5 2,892 461 -363 441.39%
-
Tax Rate - - - 91.75% 43.13% 76.76% 235.07% -
Total Cost 48,758 40,618 20,428 11,398 66,626 42,793 24,448 58.11%
-
Net Worth 78,931 81,831 8,420,454 83,316 60,909 51,268 36,501 66.83%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 78,931 81,831 8,420,454 83,316 60,909 51,268 36,501 66.83%
NOSH 221,718 222,972 224,545 220,999 161,564 139,696 100,833 68.69%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -10.47% -6.53% -2.45% 0.15% 4.16% 1.04% -1.50% -
ROE -5.86% -3.02% -0.01% 0.01% 4.75% 0.90% -0.99% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 19.91 17.10 8.88 5.17 43.03 30.95 23.89 -11.39%
EPS -2.08 -1.11 -0.22 0.00 1.79 0.33 -0.36 220.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.356 0.367 37.50 0.377 0.377 0.367 0.362 -1.10%
Adjusted Per Share Value based on latest NOSH - 220,999
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 29.99 25.91 13.55 7.76 47.24 29.38 16.37 49.44%
EPS -3.14 -1.68 -0.34 0.00 1.97 0.31 -0.25 436.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5363 0.556 57.2168 0.5661 0.4139 0.3484 0.248 66.83%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.365 0.37 0.58 0.745 0.78 0.795 0.83 -
P/RPS 1.83 2.16 6.53 14.42 1.81 2.57 3.47 -34.59%
P/EPS -17.49 -33.33 -263.64 32,929.00 43.58 240.91 -230.56 -81.93%
EY -5.72 -3.00 -0.38 0.00 2.29 0.42 -0.43 457.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.01 0.02 1.98 2.07 2.17 2.29 -41.15%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 27/11/15 28/08/15 -
Price 0.30 0.375 0.48 0.64 0.725 0.78 0.695 -
P/RPS 1.51 2.19 5.41 12.39 1.68 2.52 2.91 -35.29%
P/EPS -14.38 -33.78 -218.18 28,288.00 40.50 236.36 -193.06 -82.15%
EY -6.95 -2.96 -0.46 0.00 2.47 0.42 -0.52 458.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.02 0.01 1.70 1.92 2.13 1.92 -42.22%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment